Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

4B BYGGEMONTERING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   2.6% 3.6% 2.0% 1.0% 0.8% 0.9% 9.3% 9.3%   Credit score (0-100)   62 54 69 85 91 87 26 26   Credit rating   BBB BBB A A AA A BB BB   Credit limit (kDKK)   0.0 0.0 0.9 756.3 844.5 1,152.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,694 11,425 10,000 14,966 12,538 20,059 0.0 0.0   EBITDA   1,022 285 1,916 7,073 2,861 7,399 0.0 0.0   EBIT   834 285 1,875 6,993 2,760 7,259 0.0 0.0   Pre-tax profit (PTP)   769.6 190.4 1,776.7 6,747.7 2,695.2 7,213.2 0.0 0.0   Net earnings   599.5 145.8 1,375.2 5,248.1 1,826.2 5,851.5 0.0 0.0   Pre-tax profit without non-rec. items   770 190 1,777 6,748 2,695 7,213 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   49.1 37.2 416 416 507 634 0.0 0.0   Shareholders equity total   1,758 1,153 2,528 6,776 4,102 8,154 2,654 2,654   Interest-bearing liabilities   867 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,603 4,027 8,348 11,823 12,399 16,330 2,654 2,654   Net Debt   849 -2,257 -3,059 -5,379 -4,848 -4,365 -2,654 -2,654     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   12,694 11,425 10,000 14,966 12,538 20,059 0.0 0.0   Gross profit growth   8.8% -10.0% -12.5% 49.7% -16.2% 60.0% -100.0% 0.0%   Employees   0 22 18 15 17 21 0 0   Employee growth %   0.0% 0.0% -18.2% -16.7% 13.3% 23.5% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,603 4,027 8,348 11,823 12,399 16,330 2,654 2,654   Balance sheet change%   -0.4% -47.0% 107.3% 41.6% 4.9% 31.7% -83.7% 0.0%   Added value   1,022.3 285.2 1,916.4 7,073.1 2,839.7 7,398.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -310 -12 337 -80 -9 -12 -634 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   6.6% 2.5% 18.7% 46.7% 22.0% 36.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.0% 4.9% 30.4% 69.4% 23.1% 50.7% 0.0% 0.0%   ROI %   35.6% 14.2% 94.6% 145.0% 47.1% 109.2% 0.0% 0.0%   ROE %   41.1% 10.0% 74.7% 112.8% 33.6% 95.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   23.1% 28.6% 30.3% 57.8% 38.3% 50.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   83.0% -791.7% -159.6% -76.1% -169.5% -59.0% 0.0% 0.0%   Gearing %   49.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 21.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 1.4 1.4 2.3 2.0 2.0 0.0 0.0   Current Ratio   1.3 1.4 1.4 2.3 1.6 2.0 0.0 0.0   Cash and cash equivalent   18.5 2,257.5 3,059.0 5,379.4 4,848.3 4,365.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,940.0 1,116.0 2,402.2 6,421.0 4,524.2 7,670.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 13 106 472 167 352 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 13 106 472 168 352 0 0   EBIT / employee   0 13 104 466 162 346 0 0   Net earnings / employee   0 7 76 350 107 279 0 0